[MGB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[MGB] MGB BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -62.07%
YoY- -50.22%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 390,552 49,423 14,290 7,153 23,141 20,836 27,436 55.61%
PBT 26,214 7,293 5,737 -4,915 -3,339 335 -6,503 -
Tax -8,645 3,097 -1,037 -101 0 0 0 -
NP 17,569 10,390 4,700 -5,016 -3,339 335 -6,503 -
-
NP to SH 17,566 10,391 4,700 -5,016 -3,339 335 -6,503 -
-
Tax Rate 32.98% -42.47% 18.08% - - 0.00% - -
Total Cost 372,983 39,033 9,590 12,169 26,480 20,501 33,939 49.05%
-
Net Worth 359,369 31,718 20,508 -18,529 -13,670 -9,888 -10,759 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 359,369 31,718 20,508 -18,529 -13,670 -9,888 -10,759 -
NOSH 366,703 90,625 89,166 97,523 97,647 98,888 97,812 24.61%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.50% 21.02% 32.89% -70.12% -14.43% 1.61% -23.70% -
ROE 4.89% 32.76% 22.92% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 106.50 54.54 16.03 7.33 23.70 21.07 28.05 24.87%
EPS 4.79 11.47 5.27 -5.14 -3.42 0.34 -6.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.35 0.23 -0.19 -0.14 -0.10 -0.11 -
Adjusted Per Share Value based on latest NOSH - 97,523
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 66.01 8.35 2.42 1.21 3.91 3.52 4.64 55.59%
EPS 2.97 1.76 0.79 -0.85 -0.56 0.06 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6074 0.0536 0.0347 -0.0313 -0.0231 -0.0167 -0.0182 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.11 0.60 0.395 0.02 0.02 0.02 0.07 -
P/RPS 1.04 1.10 2.46 0.27 0.08 0.09 0.25 26.79%
P/EPS 23.17 5.23 7.49 -0.39 -0.58 5.90 -1.05 -
EY 4.32 19.11 13.34 -257.17 -170.97 16.94 -94.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.71 1.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 19/08/16 24/08/15 27/08/14 30/08/13 30/08/12 29/08/11 -
Price 1.27 0.62 0.325 0.10 0.02 0.02 0.04 -
P/RPS 1.19 1.14 2.03 1.36 0.08 0.09 0.14 42.81%
P/EPS 26.51 5.41 6.17 -1.94 -0.58 5.90 -0.60 -
EY 3.77 18.49 16.22 -51.43 -170.97 16.94 -166.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.77 1.41 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment